−Removed: DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
+Added: MANAGEMENT’S DISCUSSION
+Added: AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
following discussion of the Company’s historical performance and financial condition should be read together with the consolidated
18 unchanged sentences
MD&A is organized as follows:
−Removed: of Operations .
+Added: Plan of Operations .
Summary of the Company’s plan of operations for the next 12 months.
+Added: Sources of Revenue .
Summary of the main sources of Company revenue during the reported periods.
−Removed: of Operations .
+Added: Results of Operations .
An analysis of our financial results comparing the twelve months ended December 31, 2022, and 2021.
−Removed: and Capital Resources .
+Added: Liquidity and Capital
An analysis of changes in our balance sheets and cash flows and discussion of our financial condition.
−Removed: Accounting Policies and Estimates .
−Removed: Accounting policies and estimates that we believe are important to understanding the assumptions
−Removed: and judgments incorporated in our reported financial results and forecasts.
−Removed: Issued Accounting Standards .
+Added: Critical Accounting
+Added: Policies and Estimates .
+Added: Accounting policies and estimates that we believe are important to understanding the assumptions and
+Added: judgments incorporated in our reported financial results and forecasts.
+Added: Recently Issued Accounting
A summary of recently issued accounting standards affecting the Company, if any.
of Operations
−Removed: had working capital of $3,448,218 as of December 31, 2021, compared to $8,379,060 as of December 31, 2020.
−Removed: The decrease in working
−Removed: capital of $4,930,842 was related to write off of other receivables of $1,087,675 and inventory write-offs of $376,348, and
−Removed: spend on research and development expenses of $1,367,895.
−Removed: With our current cash on hand, expected revenues, and based on our current
−Removed: average monthly expenses, we do not anticipate the need for additional funding in order to continue our operations at their current
−Removed: levels, and to pay the costs associated with being a public company, for the next 12 months.
−Removed: We may require additional funding in
−Removed: the future to expand or complete acquisitions.
−Removed: The sources of this capital are expected to be equity investments and notes payable.
−Removed: Our plan for the next twelve months is to continue development of the information technology used in the Company subsidiaries, which
−Removed: it is anticipated that current cash on hand is able to fund and continue providing a quality product with excellent customer service
−Removed: while also seeking to expand our operations organically or through acquisitions as funding and opportunities arise.
−Removed: As our business
−Removed: continues to grow, customer feedback will be integral in making small adjustments to improve the product and overall customer
−Removed: In the event we require additional funding, we plan to raise that through the sale of debt or equity, which may not be
−Removed: available on favorable terms, if at all, and may, if sold, cause significant dilution to existing stockholders.
−Removed: If we are unable to
−Removed: access additional capital moving forward, it may hurt our ability to grow and to generate future revenues.
+Added: had negative working capital of $53,668 as of December 31, 2022, compared to working capital of $3,448,218 as of December 31, 2021.
+Added: decrease in working capital of $3,501,886 is related to decreases in cash and increases in liabilities.
+Added: Below are reasons
+Added: for the decrease in working capital.
+Added: Cash decreased
+Added: approximately $2.0 million for the periods ending December 31, 2022 and December 31, 2021.
+Added: The reasons for the decrease are as follows:
+Added: $275,000 cash
+Added: investment into SOSRx joint venture in February of 2022;
+Added: $225,000 settlement paid
+Added: related to the legal matter of Jain et.
+Added: in February of 2022;
+Added: $875,000 cash paid for
+Added: COVID-19 Test Kits in May of 2022,
+Added: $315,464 paid
+Added: for interest expense related to the sale of future accounts receivable in June of 2022 and again in September of 2022
+Added: current liabilities of approximately $1.2 million from the periods ending December 31, 2021 to 2022 were driven by the
+Added: following main factors:
+Added: $588,533 warrant
+Added: liability related to Private Placement Warrants;
+Added: $108,036 balance due at
+Added: December 31, 2022 on the sale of future accounts receivable which was paid in full in January 2023;
+Added: $166,667 note payable balance
+Added: due to Exchange Health related to the SOSRx joint venture, and a
+Added: $252,125 increase in accounts
+Added: payable balance at December 31, 2022 compared to the comparable period.
+Added: our current cash on hand, expected revenues, and based on our current average monthly expenses, we anticipate the need for additional
+Added: funding in order to continue our operations at their current levels, and to pay the costs associated with being a public company, for
+Added: the next 12 months.
+Added: We may require additional funding in the future to expand or complete acquisitions.
+Added: The sources of this capital are
+Added: expected to be equity investments and notes payable.
+Added: Our plan for the next twelve months is to continue development of the information
+Added: technology used in the Company subsidiaries.
+Added: As our business continues to grow, customer feedback will be integral in making small adjustments
+Added: to improve the product and overall customer experience.
+Added: We will require additional funding, we plan to raise that through the sale of
+Added: debt or equity, which may not be available on favorable terms, if at all, and may, if sold, cause significant dilution to existing stockholders.
+Added: If we are unable to access additional capital moving forward, it may hurt our ability to grow and to generate future revenues.
Coronavirus (COVID-19)
7 unchanged sentences
lifted until September 2020, when the order was completely lifted.
−Removed: in general and Florida specifically, has recently
−Removed: seen decreases in total new COVID-19 infections (after sharp increases in infections in mid-to-late January 2022), as vaccines and boosters
−Removed: are now widely available and the number of individuals who have received vaccines has increased, and the pool of persons who do not have
−Removed: natural or vaccine immunity have declined;
−Removed: however, it is unknown whether such decreases will continue, new strains of the virus will
−Removed: cause current vaccines to be less effective or whether infection numbers will increase, and/or whether the state of Florida, or other
−Removed: jurisdictions in which we operate, will issue new or expanded ‘stay-at-home’ orders, or how those orders, or others, may
−Removed: affect our operations or whether such locations will see increases in infection rates, hospitalizations and deaths.
+Added: in general and Florida specifically, has recently seen decreases
+Added: in total new COVID-19 infections (after sharp increases in infections in mid-to-late January 2022), as vaccines and boosters are now
+Added: widely available and the number of individuals who have received vaccines has increased, and the pool of persons who do not have natural
+Added: or vaccine immunity has declined;
+Added: however, it is unknown whether such decreases will continue, new strains of the virus will cause current
+Added: vaccines to be less effective or whether infection numbers will increase, and/or whether the state of Florida, or other jurisdictions
+Added: in which we operate, will issue new or expanded ‘stay-at-home’ orders, or how those orders, or others, may affect our operations
+Added: or whether such locations will see increases in infection rates, hospitalizations and deaths.
date, we have been deemed an essential healthcare technology provider under applicable governmental orders based on the critical nature
18 unchanged sentences
team on January 3, 2022, while our remaining employees will continue to work remotely until further notice.
−Removed: we believe that we have sufficient cash on hand and will generate sufficient cash through operations and potential future equity sales,
−Removed: to support our operations for the foreseeable future;
−Removed: however, we will continue to evaluate our business operations based on new information
−Removed: as it becomes available and will make changes that we consider necessary in light of any new developments regarding the ongoing pandemic.
−Removed: We may also raise additional funding in the future through sales of debt or equity.
currently have three main revenue streams:
15 unchanged sentences
the Year Ended December 31, 2022, compared to the Year Ended December 31, 2021
−Removed: following selected consolidated financial data should be read in conjunction with the consolidated financial statements and the
−Removed: notes to these statements included in “ Item 8.
+Added: following selected consolidated financial data should be read in conjunction with the consolidated financial statements and the notes
+Added: to these statements included in “ Item 8.
Financial Statements and Supplemental Data ” of this Report.
−Removed: For all years
−Removed: presented, the consolidated statements of income and consolidated balance sheet data set forth in this Form 10-K have been adjusted
−Removed: for the reclassification of discontinued operations information, unless otherwise noted.
−Removed: Fiscal Year Ended
−Removed: December 31, 2021
−Removed: December 31, 2020
+Added: For all years presented,
+Added: the consolidated statements of income and consolidated balance sheet data set forth in this Form 10-K have been adjusted for the reclassification
+Added: of discontinued operations information, unless otherwise noted.
+Added: Fiscal Year Ended December 31,
Cost of sales
1 unchanged sentence
Loss on inventory investment
+Added: Impairment of intangible asset
Technology, research & development
−Removed: Loss on Impairment of Goodwill
−Removed: Other General and Administrative
+Added: Wages and salary
+Added: Accounting and legal
+Added: Professional fees
+Added: Other general and administrative (less stock-based compensation expense)
Warrants and options expense
−Removed: Total Operating Expense
−Removed: Interest Expense
−Removed: Income (Loss) from Operations
+Added: Total operating expenses
+Added: Change in fair value of warrant liability
+Added: Interest, net
+Added: Gain on disposal of asset
+Added: Income from operations
$ (3,909,868 )
$ (5,315,883 )
+Added: Net loss attributable to TRxADE Health, Inc.
+Added: Net loss attributable to non-controlling interests
revenues during the years ended December 31, 2022, and 2021 were mainly from the Trxade Inc.
1 unchanged sentence
Integra Pharma Solutions.
−Removed: Revenues decreased by $7,233,087 for the 2021 year, compared to the prior year’s period.
−Removed: In Trxade, Inc.,
−Removed: revenue decreased by $622,731 or 11% to $4,924,015, compared to $5,546,746, for the years ended December 31, 2021, and 2020, which is
−Removed: attributable to larger amounts of personal protective equipment (PPE) items being sold on the platform in 2020 than in 2021 as
−Removed: a result of the COVID-19 Pandemic and more brand pharmaceutical product being sold through the platform at a lower transaction
−Removed: fee than generic pharmaceutical products with a higher transaction fee.
−Removed: Integra Pharma Solutions revenue decreased by $6,626,506,
−Removed: which is attributable to non-recurring sales of personal protective equipment (PPE) items that were needed in large quantities in 2020
−Removed: as a result of the COVID-19 Pandemic, and which line of products the Company did not continue in during 2021.
+Added: Revenues increased by $1,558,832 for the 2022 year, compared to the prior year’s revenue of $9,889,433.
+Added: Trxade, Inc., revenue increased by $511,799 or 10% to $5,435,814, compared to $4,924,015, for the years ended December 31, 2022, and
+Added: 2021, which is attributable to a 21% increase in sales volume on the platform in 2022.
+Added: Integra Pharma Solutions’ revenue increased
+Added: by $1,503,506, or 46%, which is attributable to increased sales volume and pricing changes.
The Trxade, Inc.
−Removed: is a secondary marketplace for pharmaceuticals and medical supplies with consistent growth year over year.
−Removed: We see a trend that whenever
−Removed: there is a supply shortage on the primary market, the platform being a secondary market, will see increase in traffic or sales.
−Removed: extraordinary events such as COVID-19 will results in larger increases in addition to the normal growth year over year.
+Added: platform is a secondary
+Added: marketplace for pharmaceuticals and medical supplies with consistent growth year over year.
+Added: We see a trend that whenever there is a supply
+Added: shortage on the primary market, the platform being a secondary market, will see an increase in traffic or sales.
of Sales was $5,997,049 and gross profit was $5,451,216, for the year ended December 31, 2022, compared to 5,143,468 and $4,745,965,
for the year ended December 31, 2021.
−Removed: As sales for PPE decreased in 2021, the cost of sales decreased.
+Added: The increase in cost of sales is attributed to the increased sales volume of Integra Pharma Solutions,
+Added: Trxade, Inc does not have cost of sales as it is a software platform.
+Added: However, our Integra Pharma Solutions is a wholesale business with
+Added: variable cost of sales that will increase as sales volume increases.
profit as a percentage of sales was 47.6% for the year ended December 31, 2022, compared to 48% for the year ended December 31, 2021.
−Removed: reason for the increase in gross profit as a percentage of sales was a result of a larger percentage of our revenue being from the Trxade
−Removed: Platform, which carries no cost of sales in 2021, while in 2020, a larger percentage of our revenue was related to orders of PPE related
−Removed: product, which include a relatively high cost of sales.
−Removed: research and development expenditures increased to $1,367,895 for 2021, compared to $662,726 for 2020, as the Company continued to develop
−Removed: apps for customers.
−Removed: and administrative expenses (less stock-based compensation expense, technology, research and development, loss on inventory investments)
−Removed: increased for the year ended December 31, 2021, to $7,053,861, compared to $4,962,237 for the comparable period in 2020.
−Removed: was mainly due to increases in employee compensation in order to complete in the current challenging labor market, legal expenses
−Removed: related to historically disclosed lawsuits, and research and development expenses as a result of expanding and developing the newer business
−Removed: stock-based compensation expense decreased by 79% for the year ended December 31, 2021, compared to the prior year’s period due
−Removed: to the Company not granting warrants and bonus shares to executives in 2021, as described in greater detail under “ Item 8.
−Removed: Financial Statements and Supplemental Data ”– “ Note 4 – Stockholders’ Equity ”.
−Removed: had $1,226,426 of loss on inventory investment for the year ended December 31, 2021, in connection with our write-down of our the Bonum
−Removed: Health Hubs after we determined that the Hubs could not be assembled and placed into service to generate revenue without requiring further
−Removed: investments and our write-down of other receivables related to inventory deposits we made to suppliers that were not refunded to us when
−Removed: the suppliers could not fulfill our purchase order as described in greater detail under NOTE - 8 OTHER RECEIVABLES .
−Removed: had $725,973 of loss on impairment of goodwill for the year ended December 31, 2020, in connection with the acquisition of
−Removed: Community Specialty Pharmacy, LLC.
−Removed: In 2020, we performed a qualitative and quantitative assessment to determine the impairment of goodwill
−Removed: and found that due to the decrease in patient prescription post acquisition and COVID-19 uncertainties that the company may have likely
−Removed: overpaid for the acquisition and impaired goodwill to zero.
−Removed: had interest expense of $23,590 for the year ended December 31, 2021, compared to interest expense of $29,389 for the year ended December
−Removed: 31, 2020, which decreased due to decreases in the amount of outstanding debt the Company had to $0 from $225,000 at the years ended December
−Removed: 31, 2021, and 2020, respectively.
−Removed: loss increased by $2,779,832, to a net loss of $5,315,883 for the year ended December 31, 2021, compared to net loss of $2,536,051
−Removed: for the year ended December 31, 2020, mainly due to the increase in general and administrative expenses associated with research and
−Removed: development cost for our new business units and write-off of other receivables related to inventory deposits as explained above
−Removed: (see NOTE - 8 OTHER RECEIVABLES ).
+Added: The reason for the decrease in gross profit as a percentage of sales was a result of increased sales volume of Integra Pharma Solutions
+Added: and the cost of sales associated with this line of business compared to our Trxade, Inc platform revenue that does not have cost of sales.
+Added: research and development expenditures decreased to $1,160,856 for 2022, compared to $1,367,895 for 2021, as the Company continued to develop
+Added: apps for customers and make improvements to our platform technology.
+Added: fees decreased for Fiscal 2022 by $575,275 to $519,642 compared to $1,094,917 for Fiscal 2021.
+Added: in professional fees for the year ended December 31, 2022 related to lower board fee expenses, research and development consulting, and
+Added: contractor expense.
+Added: and administrative expenses (less stock-based compensation expense) decreased for the year ended December 31, 2022, to $1,422,149 compared
+Added: to $1,904,427 for the comparable period in 2021.
+Added: The decrease is largely driven by approximately $247,000 of bad debt expense related
+Added: to other receivables from GSG.
+Added: In June 2022, the Company received a $100,000 payment from GSG and recorded a credit to Bad Debt Expense,
+Added: additional monthly payments made by GSG were also recorded as a credit to the Bad Debt Expense less applicable interest and recovered
+Added: In the three-month period ended September 30,2021 there was $630,000 of bad debt expense recorded related to the same GSG
+Added: These events decreased general and administrative expenses in 2022 and significantly increased these expenses in 2021.
+Added: stock-based compensation expense decreased by 9.5% or $35,152 to $333,284 from $368,436 for the year ended December 31, 2022, compared
+Added: to the prior year’s period.
+Added: The decrease was due to no stock options being issued in 2022.
+Added: had $875,520 of loss on inventory investment for the year ended December 31, 2022, in connection with COVID-19 test kits that were purchased
+Added: and could not be resold due to issues with the FDA.
+Added: We had a loss on inventory investment of $1,225,141 in 2021 in connection with inventory
+Added: deposits made to vendors that were not refunded to us when the suppliers could not fulfill our purchase orders, as described in greater
+Added: detail under NOTE - 8 OTHER RECEIVABLES .
+Added: At June 30, 2021 the Company recorded a loss on inventory investments in the amount of $1,081,250
+Added: for Integra Pharma Solutions and $143,891 for Bonum Health related to the Bonum Health Hubs after we determined that the Hubs could be
+Added: assembled and placed into service due to the COVID-19 pandemic.
+Added: had $792,000 of loss on impairment of intangible assets for the year ended December 31, 2022, in connection with the SOSRx, LLC joint
+Added: venture agreement.
+Added: In 2022, we performed a qualitative and quantitative assessment to determine the impairment of the intangible asset
+Added: contributed in the JV agreement for SOSRx and found that due to the lack of revenue generated from these assets that they were determined
+Added: to be impaired and that the company needed to write the asset down to zero.
+Added: had interest expense, net, of $315,217 for the year ended December 31, 2022, compared to interest expense of $23,590 for the year ended
+Added: December 31, 2021, increased interest expense is driven by two funding agreements where the Company agreed to sell future receivables.
+Added: As part of the agreement the Company paid weekly interest.
+Added: in warrant liability due to fair value remeasurement at December 31, 2022 is recorded as a positive adjustment in the amount of $825,544.
+Added: loss decreased by $1,406,015, to a net loss of $3,909,868 for the year ended December 31, 2022, compared to net loss of $5,315,883 for
+Added: the year ended December 31, 2021, this variance is driven by several key factors, as listed below.
+Added: revenue of approximately $1.6 million,
+Added: Increased gross profit
+Added: of approximately $0.7 million,
+Added: Decreased year over year
+Added: loses on inventory investments of approximately $0.4 million,
+Added: Decreased general and administrative
+Added: expenses of approximately $0.5 million,
+Added: Decreased professional
+Added: fees of approximately $0.6 million;
+Added: A positive adjustment related
+Added: to the remeasurement of the fair value of warrant liability – approximately $0.8 million,
and Capital Resources
3 unchanged sentences
of cash generated from operations, remaining cash balances, borrowings, and any additional funds raised through sales of debt and/or
−Removed: and cash equivalents, current assets , current liabilities, short term debt and working capital at the end of each period were
+Added: current assets , current liabilities, short term debt and working capital at the end of each period were as follows:
December 31, 2022
3 unchanged sentences
Short term debt*
−Removed: Working Capital
+Added: Working deficit
Short term notes payable – related parties.
−Removed: principal sources of liquidity during the years ended December 31, 2021, and 2020 have been cash provided by operations (internal source),
−Removed: and during 2020, equity capital and borrowings under various debt arrangements (external source).
−Removed: Our principal uses of cash have been
−Removed: for operating expenses and research and development of our newer business units.
−Removed: We anticipate these uses will continue to be our principal
−Removed: uses of cash in the future in addition to any necessary business acquisitions.
−Removed: We currently, do not have any material unused sources
−Removed: of liquid assets.
+Added: principal sources of liquidity during Fiscal 2022 and Fiscal 2021 have been cash provided by operations (internal source).
+Added: During Fiscal
+Added: 2022, equity capital and borrowings under various debt arrangements (external source) and a stock placement deal of 920,000
+Added: Our principal uses of cash have been for operating expenses and research and development of our newer business units.
+Added: We anticipate
+Added: these uses will continue to be our principal uses of cash in the future in addition to any necessary business acquisitions.
+Added: do not have any material unused sources of liquid assets.
and other current assets decreased by $1,988,945 and $292,176 respectively.
−Removed: The decrease in cash and cash equivalents was primarily
−Removed: due to amounts spent on research and development expenses related to our newer business units.
−Removed: The decrease in our current assets was
−Removed: primarily due to the write off other receivables related to inventory deposits to suppliers that we did not get refunded when the suppliers
−Removed: could not fulfill our purchase order (see NOTE - 8 OTHER RECEIVABLES ).
−Removed: liabilities increased by $83,788.
−Removed: The increase is primarily due to an increase in operating accounts payable not being paid until January
−Removed: 4, 2022, after the account payable balance was recorded for the year ended December 31, 2021.
+Added: The decrease in cash was primarily due to amounts
+Added: spent on research and development expenses related to our newer business units.
+Added: The decrease in our current assets was primarily due
+Added: to the write-off of $875,000 related to inventory deposits to suppliers that we did not get refunded when the inventory could not be
+Added: liabilities increased by $1,220,765 from $926,026 to $2,146,791 for the year ended December 31, 2022.
+Added: The increase is primarily due
+Added: to an increase in notes payable that was related to the joint venture with SOSRx, two accounts receivable advances with Agile that
+Added: will be repaid by the end of January 2023, and $588,533 warrant liability related to Private Placement Warrants.
Outlook cash explanation
−Removed: primary objectives for 2022 are to continue the development of the Trxade Platform, DelivMeds and Bonum Health and work to increase our
−Removed: client base and operational revenue.
−Removed: As a result of our cash generated through operations and cash on hand, we believe we have sufficient
−Removed: cash to support our operations for the foreseeable future.
+Added: primary objectives for 2023 are to continue the development of the Trxade Platform, Integra Pharma Solutions, and Bonum Health and work
+Added: to increase our client base and operational revenue.
+Added: We have limited financial resources and we will need to raise additional capital
+Added: or secure debt funding to support ongoing operations.
There can be no assurance that our operations will generate significant positive
3 unchanged sentences
General and administrative (1)
−Removed: wages and payroll, legal and accounting, marketing, rent and technology development.
+Added: Includes wages and payroll,
+Added: legal and accounting, marketing, rent and technology development.
have historically funded our operations primarily through debt and equity capital raises and operational revenue.
In 2022, common stock
−Removed: was sold for net proceeds of $16,822 in connection with the exercise of warrants and stock options previously awarded.
−Removed: 2020, common stock was sold for net proceeds of $5,262,068.
+Added: was sold for net proceeds of approximately $1.3 million in connection with the exercise of warrants and the stock placement of 920,000
+Added: shares with a purchase price of $1.15 per share.
may require additional funding in the future to expand or complete acquisitions.
21 unchanged sentences
$ (5,315,883 )
−Removed: $ (2,716,347 )
Net Cash Provided by (used in):
5 unchanged sentences
$ (2,797,000 )
−Removed: by operations for the fiscal year ended December 31, 2021, was $2,566,226.
−Removed: This compared to $2,214,786 of cash used by operating activities
−Removed: for the fiscal year ended December 31, 2020.
−Removed: The increase was primarily due to spending for research & development related to the
−Removed: development MedCheks Health Passport Application, the development of DelivMeds Application, legal expenses related to outstanding lawsuits,
−Removed: repayment of related party loan, and employee payroll.
−Removed: For additional information refer to Notes to Consolidated Financial Statements.
+Added: used by operations for the fiscal year ended December 31, 2022, was $1,525,929.
+Added: This compared to $2,566,226 of cash used by operating
+Added: activities for the fiscal year ended December 31, 2021.
+Added: The decrease was due to various things that include the recovery of bad debt
+Added: related to the GSG settlement of approximately $0.25 million and a $1.4 million decrease in net losses for December 31, 2022 compared
used by investing activities for the fiscal year ended December 31, 2022, was $427,845.
1 unchanged sentence
activities for the fiscal year ended 2021.
−Removed: In 2021, the cash was used to purchase a single delivery vehicle for Community Specialty Pharmacy,
−Removed: In 2020, the cash was used to purchase a single forklift to the Integra Pharmacy Solution, LLC warehouse.
−Removed: used by financing activities for the fiscal year ended December 31, 2021, was $208,178, which $225,000 was used to repay a related party
−Removed: loan and $16,822 was received from the exercise of warrants and options.
−Removed: This compared to $5,994,424 of proceeds and $5,300,175 of cash
−Removed: to the Company after expenses, and the exercise of warrants and options which generated cash of $38,107 for the fiscal year ended December
+Added: In 2022, the cash was used for an investment in capitalized software for Delivmeds.
+Added: the cash was used to purchase a single delivery vehicle for Community Specialty Pharmacy, LLC.
+Added: used by financing activities for the fiscal year ended December 31, 2022, was $35,171, which $716,964 was used to repay two accounts
+Added: receivable advances and $1,545,855 was received from the exercise of warrants and a stock placement.
+Added: This compared to $208,178
+Added: of cash used by operating activities for the fiscal year ended December 31, 2021.
+Added: In 2021, the cash was used to repay a short-term related
+Added: party promissory note of $225,000 offset by exercise of stock warrants and options of $16,822.
Contractual and Other Obligations & Commitments
17 unchanged sentences
We consider an accounting estimate to be critical if the estimate requires us to make assumptions about matters that were uncertain
−Removed: at the time the accounting estimate was made and if different estimates that we reasonable could have used in the current period, or
+Added: at the time the accounting estimate was made and if different estimates that we reasonably could have used in the current period, or
changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on our financial
18 unchanged sentences
are appropriate and consistent in the context of historical methodologies employed, as well as assessment of trends currently available.
−Removed: for Doubtful Accounts
determining whether an inventory valuation allowance is required, we consider various factors including estimated quantities of slow-moving
4 unchanged sentences
We write down inventories which are considered excess and obsolete
−Removed: as a results of these revies.
+Added: as a result of these reviews.
These factors could make our estimate of inventory valuation differ from actual results.
21 unchanged sentences
actively traded in public markets.
−Removed: Under the income approach, we use a discounted cash flow (“DCF”) model in which cash flows
−Removed: anticipated over several periods, plus a terminal value at the end of that time horizon, are discounted to their present value using
−Removed: an appropriate rate that is commensurate with the risk inherent within the reporting unit.
−Removed: In addition, we compare the aggregate of the
−Removed: reporting units’ fair values to our market capitalization as further corroboration of the fair values.
+Added: Under the income approach, we use a discounted cash flow (“ DCF ”) model in which
+Added: cash flows anticipated over several periods, plus a terminal value at the end of that time horizon, are discounted to their present value
+Added: using an appropriate rate that is commensurate with the risk inherent within the reporting unit.
+Added: In addition, we compare the aggregate
+Added: of the reporting units’ fair values to our market capitalization as further corroboration of the fair values.
of fair value result from a complex series of judgements about future events and uncertainties and rely heavily on estimates and assumptions
3 unchanged sentences
are based on information available as of the impairment testing date and are based on expectations and assumptions that have been deemed
−Removed: reasonably by management.
+Added: reasonable by management.
Any material changes in key assumptions, including failure to meet business plans, negative changes in government
17 unchanged sentences
When the decline
−Removed: in value is deemed to be other than temporary, an impairment is recognized to the extent that the fair value is less than the
−Removed: carrying value of the investment.
−Removed: We consider various factors in determining whether a loss in value of investment is other than temporary
−Removed: the length of time and the extent to which the fair value has been below the cost, the financial condition of the investees,
−Removed: and our intent and ability to retain the investment for a period of time sufficient to allow for recovery of value.
−Removed: Management makes
−Removed: certain judgments and estimates in its assessment including but not limited to:
−Removed: identifying if circumstances indicate a decline in value
−Removed: is other than temporary, expectations about the business operations of investees, as well as industry, financial, and market factors.
−Removed: Any significant changes in assumptions or judgments in assessing impairments could result in an impairment charge.
+Added: in value is deemed to be other than temporary, an impairment is recognized to the extent that the fair value is less than the carrying
+Added: value of the investment.
+Added: We consider various factors in determining whether a loss in value of investment is other than temporary including:
+Added: the length of time and the extent to which the fair value has been below the cost, the financial condition of the investees, and our
+Added: intent and ability to retain the investment for a period of time sufficient to allow for recovery of value.
+Added: Management makes certain
+Added: judgments and estimates in its assessment including but not limited to:
+Added: identifying if circumstances indicate a decline in value is other
+Added: than temporary, expectations about the business operations of investees, as well as industry, financial, and market factors.
+Added: Any significant
+Added: changes in assumptions or judgments in assessing impairments could result in an impairment charge.
income tax expenses, and deferred tax assets and liabilities reflect management’s best assessment of estimated current and future
1 unchanged sentence
We are subject to income taxes in the U.S.
−Removed: Significant judgments and estimates are required in determining the
−Removed: consolidated income tax provision and in evaluating income tax uncertainties.
−Removed: We review our tax positions at the end of each quarter
−Removed: and adjust the balances as new information becomes available.
+Added: Significant judgments and estimates are required in determining the consolidated
+Added: income tax provision and in evaluating income tax uncertainties.
+Added: We review our tax positions at the end of each quarter and adjust the
+Added: balances as new information becomes available.
income taxes arise from temporary differences between the tax and financial statement recognition of revenue and expense.
43 unchanged sentences
Financial Statements and Supplemental Data ”.
−Removed: AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
+Added: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
to Item 305(e) of Regulation S-K (§ 229.305(e)), the Company is not required to provide the information required by this Item as
1 unchanged sentence
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.